Flat
TN23
3 beds
2 baths
Victoria Road, Town Centre, Ashford TN23
South East, England · TN23
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£12,269
↗ 5%After 5 Years
Change In Property Value
£99,333
↗ 14%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,004 | £35,529 | £36,417 | £37,328 | £38,448 | £182,726 |
| Total Expenses | £33,273 | £33,371 | £33,503 | £33,638 | £33,793 | £167,578 |
| Profit Before Tax | £1,731 | £2,158 | £2,914 | £3,690 | £4,655 | £15,147 |
| Profit After Tax | £1,402 | £1,748 | £2,360 | £2,989 | £3,770 | £12,269 |
| Change In Property Value | £7,000 | £7,070 | £21,422 | £29,420 | £34,421 | £99,333 |
| Net Return | £8,402 | £8,818 | £23,783 | £32,408 | £38,191 | £111,602 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 16% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change